Terraced CA7 2 beds 0 baths

Water Street, Wigton, Cumbria CA7

North West, England · CA7

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£4,896

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,590

↗ 28%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,384	£5,464	£5,601	£5,741	£27,494
Total Expenses	£4,248	£4,268	£4,287	£4,311	£4,335	£21,449
Profit Before Tax	£1,056	£1,115	£1,178	£1,290	£1,405	£6,045
Profit After Tax	£855	£903	£954	£1,045	£1,138	£4,896
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,855	£6,568	£7,474	£7,956	£6,633	£32,486
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	21%	24%	26%	21%	105%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change